Balance sheet
Code20242025
Assets
Total assets20/58€12.33M€13.90M▲
Fixed assets21/28€3.26M€2.99M▼
Intangible fixed assets21€5k€4k▼
Tangible fixed assets22/27€3.25M€2.99M▼
Land and buildings22€2.93M€2.77M▼
Plant, machinery and equipment23€51k€49k▼
Furniture and vehicles24€271k€170k▼
Financial fixed assets28€5k€3k▼
Other financial fixed assets284/8-€3k
Amounts receivable and cash guarantees285/8-€3k
Current assets29/58€9.07M€10.91M▲
Stocks and contracts in progress3€4.60M€4.32M▼
Stocks30/36€3.77M€3.49M▼
Raw materials and consumables30/31-€3.49M
Contracts in progress37€824k€830k▲
Amounts receivable within one year40/41€928k€1.09M▲
Trade receivables40€579k€815k▲
Other amounts receivable41€349k€275k▼
Current investments50/53€2.95M€4.70M▲
Other investments51/53-€4.70M
Cash at bank and in hand54/58€495k€732k▲
Deferred charges and accrued income490/1€99k€65k▼
Equity and liabilities
Total equity and liabilities10/49€12.33M€13.90M▲
Equity10/15€10.86M€12.01M▲
Contributions10/11€90k€90k=
Capital10€90k€90k=
Issued capital100€90k€90k=
Reserves13€10.77M€11.92M▲
Non-distributable reserves130/1€9k€9k=
Legal reserve130€9k€9k=
Tax-exempt reserves132€2.37M€2.56M▲
Distributable reserves133€8.40M€9.35M▲
Profit (loss) carried forward14€0-
Provisions and deferred taxes16€54k€47k▼
Deferred taxes168€54k€47k▼
Amounts payable17/49€1.42M€1.84M▲
Amounts payable within one year42/48€1.41M€1.60M▲
Trade debts44€645k€570k▼
Suppliers440/4€645k€570k▼
Advances received on contracts in progress46€564k€826k▲
Taxes, remuneration and social security45€200k€201k▲
Taxes450/3€30k€11k▼
Remuneration and social security454/9€170k€190k▲
Other amounts payable47/48€5k€5k=
Accrued charges and deferred income492/3€2k€238k▲
Income statement
Code20242025
Operating income70/76A-€12.05M
Turnover70-€11.95M
Change in stocks of work in progress, finished goods and contracts in progress71-€6k
Other operating income74-€91k
Operating charges60/66A-€8.88M
Goods for resale, raw materials and consumables60-€5.12M
Purchases600/8-€4.84M
Change in stocks: decrease (increase)609-€285k
Services and other goods61-€1.89M
Remuneration, social security and pensions62€1.34M€1.56M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€286k€273k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-25k€0▲
Other operating charges640/8€126k€30k▼
Non-recurring operating charges66A€47k€3k▼
Gross operating margin9900€4.60M-
Operating profit (loss)9901€2.83M€3.16M▲
Financial income75/76B€92k€101k▲
Recurring financial income75€92k€101k▲
Income from current assets751-€90k
Other financial income752/9-€11k
Financial charges65/66B€96k€106k▲
Recurring financial charges65€96k€106k▲
Other financial charges652/9-€106k
Profit (loss) for the period before taxes9903€2.82M€3.16M▲
Transfer from deferred taxes780€16k€7k▼
Income taxes67/77€834k€760k▼
Taxes670/3-€760k
Tax adjustments and reversals of tax provisions77-€0
Profit (loss) for the period9904€2.00M€2.41M▲
Transfer from tax-exempt reserves789€444k€119k▼
Transfer to tax-exempt reserves689€842k€316k▼
Profit (loss) for the period to be appropriated9905€1.61M€2.21M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.61M€2.21M▲
Transfer from equity791/2€820k€1.25M▲
From reserves792-€1.25M
Transfer to equity691/2€1.61M€2.21M▲
To other reserves6921€1.61M€2.21M▲
Profit to be distributed694/7€820k€1.25M▲
Return on contributions (dividend)694€820k€1.25M▲
Social balance
Average headcount (FTE)908718.621.5▲